Loan Portfolio | Note G—Loan Portfolio Loans receivable consisted of the following as of the dates indicated: March 31, 2016 (Dollars in thousands) Originated Acquired Total Real estate loans: Conventional $ 604,360 $ 40,561 $ 644,921 Home equity 66,755 5,307 72,062 Commercial 272,322 61,930 334,252 Construction 20,301 1,238 21,539 963,738 109,036 1,072,774 Commercial and municipal loans 128,980 8,838 137,818 Consumer loans 5,060 970 6,030 Total loans 1,097,778 118,844 1,216,622 Allowance for loan losses (8,423 ) (272 ) (8,695 ) Deferred loan origination costs, net 4,260 — 4,260 Loans receivable, net $ 1,093,615 $ 118,572 $ 1,212,187 December 31, 2015 (Dollars in thousands) Originated Acquired Total Real estate loans: Conventional $ 600,763 $ 41,895 $ 642,658 Home equity 66,708 5,547 72,255 Commercial 259,834 63,434 323,268 Construction 33,663 1,255 34,918 960,968 112,131 1,073,099 Commercial and municipal loans 133,596 8,925 142,521 Consumer loans 5,411 1,077 6,488 Total loans 1,099,975 122,133 1,222,108 Allowance for loan losses (8,607 ) (298 ) (8,905 ) Deferred loan origination costs, net 4,258 — 4,258 Loans receivable, net $ 1,095,626 $ 121,835 $ 1,217,461 The following tables set forth information regarding the allowance for loan losses by portfolio segment as of and for the periods ending on the dates indicated: Real Estate (Dollars in thousands) March 31, 2016 Conventional Commercial Construction Commercial Consumer Unallocated Total Allowance for loan losses: Originated: Beginning balance, December 31, 2015 $ 4,197 $ 2,884 $ 197 $ 1,199 $ 68 $ 62 $ 8,607 Charge-offs (74 ) (243 ) — (20 ) (88 ) — (425 ) Recoveries 7 — — 10 67 — 84 Provision (benefit) 238 163 (93 ) (225 ) 11 63 157 Ending balance, March 31, 2016 $ 4,368 $ 2,804 $ 104 $ 964 $ 58 $ 125 $ 8,423 Acquired: Beginning balance, December 31, 2015 $ 63 $ 190 $ 21 $ 24 $ — $ — $ 298 Charge-offs — — — — (1 ) — (1 ) Recoveries 19 — — 1 1 — 21 (Benefit) provision (57 ) 22 (4 ) (7 ) — — (46 ) Ending balance, March 31, 2016 $ 25 $ 212 $ 17 $ 18 $ — $ — $ 272 Originated: Individually evaluated for impairment $ 117 $ 111 $ — $ — $ — $ — $ 228 Collectively evaluated for impairment 4,251 2,693 104 964 58 125 8,195 Acquired: Discounts related to credit quality 25 212 17 18 — — 272 Total allowance for loan losses ending balance, March 31, 2016 $ 4,393 $ 3,016 $ 121 $ 982 $ 58 $ 125 $ 8,695 Loans: Originated: Individually evaluated for impairment $ 5,320 $ 4,528 $ 437 $ 184 $ — $ — $ 10,469 Collectively evaluated for impairment 665,795 267,794 19,864 128,796 5,060 — 1,087,309 Acquired loans (Discounts related to Credit Quality) 45,868 61,930 1,238 8,838 970 — 118,844 Total loans ending balance, March 31, 2016 $ 716,983 $ 334,252 $ 21,539 $ 137,818 $ 6,030 $ — $ 1,216,622 Real Estate (Dollars in thousands) March 31, 2015 Conventional Commercial Construction Commercial Consumer Unallocated Total Allowance for loan losses: Originated: Beginning balance, December 31, 2014 $ 4,763 $ 2,724 $ 991 $ 635 $ 86 $ 70 $ 9,269 Charge-offs (135 ) — — (247 ) (66 ) — (448 ) Recoveries 5 — — 6 51 — 62 (Benefit) provision (52 ) (392 ) 113 151 5 380 205 Ending balance, March 31, 2015 $ 4,581 $ 2,332 $ 1,104 $ 545 $ 76 $ 450 $ 9,088 Acquired: Beginning balance, December 31, 2014 $ — $ — $ — $ — $ — $ — $ — Charge-offs — — — — — — — Recoveries — — — — — — — Provision (benefit) — — — — — — — Ending balance, March 31, 2015 $ — $ — $ — $ — $ — $ — $ — Originated: Individually evaluated for impairment $ 150 $ 3 $ — $ — $ — $ — $ 153 Collectively evaluated for impairment 4,431 2,329 1,104 545 76 450 8,935 Acquired loans (Discounts related to Credit Quality) — — — — — — — Total allowance for loan losses ending balance, March 31, 2015 $ 4,581 $ 2,332 $ 1,104 $ 545 $ 76 $ 450 $ 9,088 Loans: Originated: Individually evaluated for impairment $ 5,722 $ 5,613 $ 455 $ 661 $ — $ — $ 12,451 Collectively evaluated for impairment 638,762 235,686 37,981 120,110 6,790 — 1,039,329 Acquired loans (Discounts related to Credit Quality) 59,543 71,226 1,425 12,257 1,513 — 145,964 Total loans ending balance, March 31, 2015 $ 704,027 $ 312,525 $ 39,861 $ 133,028 $ 8,303 $ — $ 1,197,744 Real Estate (Dollars in thousands) December 31, 2015 Conventional Commercial Construction Commercial Consumer Unallocated Total Allowance for loan losses: Originated: Individually evaluated for impairment $ 200 $ 133 $ 15 $ 7 $ — $ — $ 355 Collectively evaluated for impairment 3,997 2,751 182 1,192 68 62 8,252 Acquired loans (Discounts related to Credit Quality) 63 190 21 24 — — 298 Total allowance for loan losses ending balance, December 31, 2015 $ 4,260 $ 3,074 $ 218 $ 1,223 $ 68 $ 62 $ 8,905 Loans: Originated: Individually evaluated for impairment $ 6,707 $ 5,078 $ 442 $ 732 $ — $ — $ 12,959 Collectively evaluated for impairment 660,764 254,756 33,221 132,864 5,411 — 1,087,016 Acquired loans (Discounts related to Credit Quality) 47,442 63,434 1,255 8,925 1,077 — 122,133 Total loans ending balance, December 31, 2015 $ 714,913 $ 323,268 $ 34,918 $ 142,521 $ 6,488 $ — $ 1,222,108 The following tables set forth information regarding nonaccrual loans and past-due loans as of the dates indicated: March 31, 2016 (Dollars in thousands) 30-59 Days 60-89 Days 90 Days or Total Past Nonaccrual Originated: Real estate: Conventional $ 3,984 $ 149 $ 815 $ 4,948 $ 2,121 Home equity 15 — 125 140 131 Commercial 90 591 960 1,641 2,323 Construction — — — — — Commercial and municipal 37 59 90 186 106 Consumer (including credit card) 26 — — 26 — Total $ 4,152 $ 799 $ 1,990 $ 6,941 $ 4,681 Acquired: Real estate: Conventional $ 1,087 $ 94 $ 178 $ 1,359 $ 190 Home equity 42 — — 42 — Commercial 381 — 617 998 617 Construction — — — — — Commercial and municipal 62 — — 62 — Consumer (including credit card) 19 — — 19 — Total $ 1,591 $ 94 $ 795 $ 2,480 $ 807 December 31, 2015 (Dollars in thousands) 30-59 Days 60-89 Days 90 Days or Total Past Nonaccrual Originated: Real estate: Conventional $ 1,644 $ 1,309 $ 1,454 $ 4,407 $ 2,310 Home equity 180 — 166 346 166 Commercial 1,028 482 309 1,819 1,565 Construction 24 — — 24 — Commercial and municipal 89 50 584 723 584 Consumer (including credit card) 16 7 — 23 — Total $ 2,981 $ 1,848 $ 2,513 $ 7,342 $ 4,625 Acquired: Real estate: Conventional $ 514 $ 238 $ 654 $ 1,406 $ 707 Home equity 12 — 17 29 17 Commercial 386 — 677 1,063 677 Construction — — — — — Commercial and municipal 5 — — 5 — Consumer (including credit card) 6 12 — 18 — Total $ 923 $ 250 $ 1,348 $ 2,521 $ 1,401 There were no loans past due 90 days or more and still accruing as of March 31, 2016 and December 31, 2015. Troubled Debt Restructurings The following tables present the recorded investment in troubled debt restructured (“TDR”) loans as of March 31, 2016 and December 31, 2015 based on payment performance status: March 31, 2016 Real Estate (Dollars in thousands) Conventional Commercial Construction Commercial Total Performing $ 3,273 $ 2,737 $ 437 $ 92 $ 6,539 Non-performing 1,318 383 — 16 1,717 Total $ 4,591 $ 3,120 $ 437 $ 108 $ 8,256 December 31, 2015 Real Estate (Dollars in thousands) Conventional Commercial Construction Commercial Total Performing $ 3,506 $ 2,836 $ 442 $ 149 $ 6,933 Non-performing 1,160 285 — — 1,445 Total $ 4,666 $ 3,121 $ 442 $ 149 $ 8,378 TDR loans are considered impaired and are included in the impaired loan disclosures in this footnote. During the three month periods ended March 31, 2016 and 2015, certain loan modifications were executed that constituted TDRs. All of these modifications included one or a combination of the following: (1) an extension of the maturity date; (2) reduction in the interest rate; or (3) change in scheduled payment amount. The following table presents pre-modification balance information on how loans were modified as TDRs during the three months ended March 31, 2016: (Dollars in thousands) Interest Combination of Total Real estate: Commercial $ 45 $ 193 $ 238 Total TDRs $ 45 $ 193 $ 238 The following table presents pre-modification balance information on how loans were modified as TDRs during the three months ended March 31, 2015: (Dollars in thousands) Extended Combination of Combination of Interest Rate Total Real estate: Conventional $ 80 $ 160 $ 243 $ — $ 483 Commercial and municipal — — — 7 7 Total TDRs $ 80 $ 160 $ 243 $ 7 $ 490 The following table summarizes TDRs that occurred during the periods indicated: (Dollars in thousands) Number of Pre-Modification Post-Modification March 31, 2016: Troubled Debt Restructurings: Real estate: Commercial 2 $ 238 $ 238 2 $ 238 $ 238 (Dollars in thousands) Number of Pre-Modification Post-Modification March 31, 2015: Troubled Debt Restructurings: Real estate: Conventional 3 $ 483 $ 483 Commercial and municipal 1 7 7 4 $ 490 $ 490 At March 31, 2016, there were no specific loan loss reserves related to TDRs that occurred during the three-month period ended March 31, 2016. There were no TDRs for which there was a payment default during the three-month period ended March 31, 2016, which occurred within 12 months following the date of the loan debt restructuring. Loans are considered to be in payment default once they are greater than 30 days contractually past due under the modified terms. At March 31, 2015, there were specific loan loss reserves of $4 thousand related to TDRs that occurred during the three month period ended March 31, 2015. There were no TDRs for which there was a payment default during the three month period ending March 31, 2015, which occurred within 12 months following the date of the restructuring. Loans are considered to be in payment default once they are greater than 30 days contractually past due under the modified terms. Information about loans that meet the definition of an impaired loan in ASC 310-10-35, “Receivables-Overall-Subsequent Measurement,” is as follows as of March 31, 2016: (Dollars in thousands) Recorded Unpaid Related With no related allowance recorded: Real estate: Conventional $ 4,356 $ 5,107 $ — Home equity 148 242 — Commercial 3,595 4,314 — Construction 437 471 — Commercial and municipal 129 131 — Total impaired with no related allowance 8,665 10,265 — With an allowance recorded: Real estate: Conventional 816 841 117 Commercial 933 935 111 Commercial and municipal 55 58 1 Total impaired with an allowance recorded 1,804 1,834 229 Total: Real estate: Conventional 5,172 5,948 117 Home equity 148 242 — Commercial 4,528 5,249 111 Construction 437 471 — Commercial and municipal 184 189 1 Total impaired loans $ 10,469 $ 12,099 $ 229 Information about loans that meet the definition of an impaired loan in ASC 310-10-35 is as follows as of December 31, 2015: (Dollars in thousands) Recorded Unpaid Related With no related allowance recorded: Real estate: Conventional $ 3,175 $ 3,895 $ — Home equity 213 340 — Commercial 2,589 3,028 — Construction — — — Commercial and municipal 691 696 — Total impaired with no related allowance 6,668 7,959 — With an allowance recorded: Real estate: Conventional $ 3,319 $ 3,548 $ 231 Commercial 2,489 2,546 133 Construction 442 476 15 Commercial and municipal 41 42 7 Total impaired with an allowance recorded 6,291 6,612 386 Total: Real estate: Conventional 6,494 7,443 231 Home equity 213 340 — Commercial 5,078 5,574 133 Construction 442 476 15 Commercial and municipal 732 738 7 Total impaired loans $ 12,959 $ 14,571 $ 386 The following is a summary of the average recorded investment and interest income recognized on impaired loans for the three months ended March 31, 2016 and 2015: Three months ended March 31, 2016 Three months ended March 31, 2015 (Dollars in thousands) Average Interest Average Interest With no related allowance recorded: Real estate: Conventional $ 4,483 $ 37 $ 4,959 $ 46 Home equity 169 1 181 — Commercial 3,872 39 5,741 52 Construction 439 5 1,006 13 Commercial and municipal 161 1 672 2 Total impaired with no related allowance 9,124 83 12,559 113 With an allowance recorded: Real estate: Conventional 820 8 776 5 Commercial 937 10 203 1 Commercial and municipal 57 1 — — Total impaired with an allowance recorded 1,814 19 979 6 Total: Real estate: Conventional 5,303 45 5,735 51 Home equity 169 1 181 — Commercial 4,809 49 5,944 53 Construction 439 5 1,006 13 Commercial and municipal 218 2 672 2 Total impaired loans $ 10,938 $ 102 $ 13,538 $ 119 The recorded investment of conventional real estate loans in the process of foreclosure was $608 thousand and $1.2 million at March 31, 2016 and December 31, 2015, respectively. OREO was $799 thousand, representing three residential properties and one commercial property, at March 31, 2016, compared to $904 thousand, representing three residential properties and two commercial properties, of OREO and property acquired in settlement of loans at December 31, 2015. The carrying amount of acquired loans at March 31, 2016 totaled $118.6 million. A subset of these loans was determined to have evidence of credit deterioration at acquisition date, which is accounted for in accordance with ASC 310-30. These purchased credit-impaired loans presently maintain a carrying value of $2.2 million and an outstanding principal balance of $2.7 million at March 31, 2016. These loans are evaluated for impairment through the periodic reforecasting of expected cash flows. The carrying amount of acquired loans at December 31, 2015 totaled $121.9 million. A subset of these loans was determined to have evidence of credit deterioration at acquisition date, which is accounted for in accordance with ASC 310-30. These purchased credit-impaired loans presently maintain a carrying value of $2.4 million and an outstanding principal balance of $3.1 million at December 31, 2015. These loans are evaluated for impairment through the periodic reforecasting of expected cash flows. The following table presents the Company’s activity in the accretable yield for the purchased credit impaired loans for the periods indicated: (Dollars in thousands) Three months ended Three months ended Accretable yield at the beginning of the period $ 2,213 $ 2,125 Reclassification from nonaccretable difference for loans with improved cash flows 13 — Accretion (36 ) (43 ) Change in cash flows that do not affect nonaccretable difference (251 ) — Accretable yield at the end of the period $ 1,939 $ 2,082 The following tables present the Company’s loans by risk ratings as of the dates indicated: March 31, 2016 Real Estate (Dollars in thousands) Conventional Commercial Construction Commercial Consumer Total Originated: Grade: Pass $ — $ 236,028 $ 7,647 $ 108,592 $ — $ 352,267 Special mention — 4,254 14 108 — 4,376 Substandard 5,194 9,960 560 407 — 16,121 Loans not formally rated 665,921 22,080 12,080 19,873 5,060 725,014 Total $ 671,115 $ 272,322 $ 20,301 $ 128,980 $ 5,060 $ 1,097,778 Acquired: Grade: Pass $ — $ 54,739 $ 1,035 $ 7,963 $ — $ 63,737 Special mention — 1,684 — — — 1,684 Substandard 598 4,037 92 492 — 5,219 Loans not formally rated 45,270 1,470 111 383 970 48,204 Total $ 45,868 $ 61,930 $ 1,238 $ 8,838 $ 970 $ 118,844 December 31, 2015 Real Estate: (Dollars in thousands) Conventional and Commercial Construction Commercial and Consumer Total Originated: Grade: Pass $ — $ 222,466 $ 19,208 $ 111,653 $ — $ 353,327 Special mention — 4,278 18 112 — 4,408 Substandard 5,272 7,670 567 416 — 13,925 Loans not formally rated 662,199 25,420 13,870 21,415 5,411 728,315 Total $ 667,471 $ 259,834 $ 33,663 $ 133,596 $ 5,411 $ 1,099,975 Acquired: Grade: Pass $ — $ 56,212 $ 1,047 $ 8,031 $ — $ 65,290 Special mention — 1,643 — — — 1,643 Substandard 1,038 4,097 92 509 — 5,736 Loans not formally rated 46,404 1,482 116 385 1,077 49,464 Total $ 47,442 $ 63,434 $ 1,255 $ 8,925 $ 1,077 $ 122,133 Credit Quality Information The Company utilizes a nine grade internal loan rating system for commercial real estate, construction and commercial loans as follows: • Loans rated 10-37: Loans in these categories are considered “pass” rated loans with low to average risk. • Loans rated 40: Loans in this category are considered “special mention.” These loans are starting to show signs of potential weakness and are being closely monitored by management. • Loans rated 50: Loans in this category are considered “substandard.” Generally, a loan is considered substandard if it is inadequately protected by the current net worth and paying capacity of the obligors and/or the collateral pledged. There is a distinct possibility that the Company will sustain some loss if the weakness is not corrected. • Loans rated 60: Loans in this category are considered “doubtful.” Loans classified as doubtful have all the weaknesses inherent in those classified substandard with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, highly questionable and improbable. • Loans rated 70: Loans in this category are considered uncollectible or a loss, and of such little value that their continuance as loans is not warranted. On an annual basis, or more often if needed, the Company formally reviews the ratings on all commercial real estate, construction and commercial and municipal loans over $250 thousand. The assessment of those loans less than $250 thousand is based on the borrower’s ability to pay and not on overall risk. Additionally, the Company monitors the repayment activity for such loans less than $250 thousand and if a loan becomes delinquent over 60 days past due, it is reviewed for risk and is subsequently risk rated based on available information such as ability to repay based on current cash flow conditions and workout discussions with the borrower. For residential real estate, home equity and consumer loans, the Company initially assesses credit quality based upon the borrower’s ability to pay and subsequently monitors these loans based on the borrower’s payment capacity. Loan Servicing The Company recognizes as separate assets from their related loans the rights to service mortgage loans for others, either through acquisition of those rights or from the sale or securitization of loans with the servicing rights retained on those loans, based on their relative fair values. To determine the fair value of the servicing rights created, the Company uses the market prices under comparable servicing sale contracts, when available, or alternatively uses a valuation model that calculates the present value of future cash flows to determine the fair value of the servicing rights. In using this valuation method, the Company incorporates assumptions that market participants would use in estimating future net servicing income, which includes estimates of the cost of servicing loans, the discount rate, ancillary income, prepayment speeds and default rates. Mortgage servicing rights are amortized in proportion to, and over the period of, estimated net servicing revenues. Refinance activities are considered in estimating the periodic impairment of net servicing revenues. Impairment of mortgage servicing rights is assessed based on the fair value of those rights. Fair values are estimated using discounted cash flows based on a current market interest rate. For purposes of measuring impairment, the rights are stratified based on the interest rate risk characteristics of the underlying loans. The amount of impairment recognized is the amount by which the capitalized mortgage servicing rights for a stratum exceed their fair value. The balance of capitalized servicing rights, net of valuation allowances, included in other assets at March 31, 2016, and December 31, 2015 were $2.2 million and $2.4 million, respectively. The fair value of capitalized servicing rights was $3.4 million as of March 31, 2016 and $4.0 million as of December 31, 2015. Servicing rights of $108 thousand were capitalized during the three months ended March 31, 2016, compared to $163 thousand for the same period in 2015. Amortization of capitalized servicing rights was $247 thousand for the three months ended March 31, 2016, compared to $357 thousand for the same period in 2015. Following table is an analysis of the aggregate changes in the valuation allowance for capitalized servicing rights during the periods indicated: Three months ended March 31, (Dollars in thousands) 2016 2015 Balance, beginning of period $ 73 $ 19 Increase 125 44 Balance, end of period $ 198 $ 63 |